Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDI LIVESTOCK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7%   Bankruptcy risk   1.1% 1.6% 1.1% 19.0% 22.2% 17.2% 20.4% 18.1%   Credit score (0-100)   85 77 86 7 3 9 4 8   Credit rating   A A A B B BB B B   Credit limit (kDKK)   209.3 12.8 291.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,121 2,735 4,084 146 -223 211 0.0 0.0   EBITDA   1,267 1,365 2,293 -777 -223 211 0.0 0.0   EBIT   775 192 481 -798 -223 211 0.0 0.0   Pre-tax profit (PTP)   833.6 151.9 449.8 -858.8 -216.8 206.6 0.0 0.0   Net earnings   653.1 106.7 337.5 -669.9 -169.1 161.2 0.0 0.0   Pre-tax profit without non-rec. items   834 152 450 -859 -217 207 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,530 6,699 3,378 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,825 3,698 4,035 365 196 357 -143 -143   Interest-bearing liabilities   1,242 2,129 2,758 0.0 0.0 0.0 143 143   Balance sheet total (assets)   8,511 11,523 11,824 932 752 450 0.0 0.0   Net Debt   -1,554 755 -843 -917 -703 -447 143 143     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,121 2,735 4,084 146 -223 211 0.0 0.0   Gross profit growth   6.2% -12.4% 49.3% -96.4% 0.0% 0.0% -100.0% 0.0%   Employees   4 3 4 4 0 0 0 0   Employee growth %   0.0% -25.0% 33.3% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,511 11,523 11,824 932 752 450 0 0   Balance sheet change%   5.5% 35.4% 2.6% -92.1% -19.3% -40.2% -100.0% 0.0%   Added value   1,267.4 1,365.1 2,293.3 -776.9 -201.7 210.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -489 3,997 -5,134 -3,399 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   24.8% 7.0% 11.8% -545.7% 100.2% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   10.3% 2.2% 4.5% -12.3% -20.1% 35.1% 0.0% 0.0%   ROI %   16.3% 3.0% 5.6% -16.5% -60.3% 76.2% 0.0% 0.0%   ROE %   18.1% 2.8% 8.7% -30.4% -60.3% 58.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   44.9% 32.1% 34.1% 39.2% 26.1% 79.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -122.6% 55.3% -36.8% 118.1% 315.2% -212.0% 0.0% 0.0%   Gearing %   32.5% 57.6% 68.3% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 4.2% 3.2% 5.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.2 0.8 1.6 1.8 1.4 4.9 0.0 0.0   Current Ratio   1.2 0.8 1.6 1.8 1.4 4.9 0.0 0.0   Cash and cash equivalent   2,795.1 1,373.8 3,600.8 917.4 703.1 447.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   900.1 -844.6 2,772.7 427.0 196.1 357.3 -71.4 -71.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   317 455 573 -194 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   317 455 573 -194 0 0 0 0   EBIT / employee   194 64 120 -200 0 0 0 0   Net earnings / employee   163 36 84 -167 0 0 0 0